[KHIND] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 296.03%
YoY- 76.68%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 70,057 196,025 146,606 95,830 43,432 183,601 136,687 -35.98%
PBT 3,036 12,748 10,119 7,306 2,320 11,294 8,816 -50.90%
Tax -1,029 -4,430 -2,695 -1,813 -933 -3,157 -2,596 -46.07%
NP 2,007 8,318 7,424 5,493 1,387 8,137 6,220 -52.98%
-
NP to SH 2,007 8,318 7,424 5,493 1,387 8,137 6,220 -52.98%
-
Tax Rate 33.89% 34.75% 26.63% 24.82% 40.22% 27.95% 29.45% -
Total Cost 68,050 187,707 139,182 90,337 42,045 175,464 130,467 -35.22%
-
Net Worth 40,082 76,498 78,338 76,617 72,621 71,667 71,824 -32.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,805 3,604 - - - 4,006 - -
Div Payout % 139.80% 43.34% - - - 49.24% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 40,082 76,498 78,338 76,617 72,621 71,667 71,824 -32.24%
NOSH 40,082 40,051 40,064 40,065 40,086 40,064 40,051 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.86% 4.24% 5.06% 5.73% 3.19% 4.43% 4.55% -
ROE 5.01% 10.87% 9.48% 7.17% 1.91% 11.35% 8.66% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 174.78 489.43 365.92 239.18 108.35 458.26 341.28 -36.01%
EPS 5.01 20.76 18.53 13.71 3.46 20.31 15.53 -52.99%
DPS 7.00 9.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.00 1.91 1.9553 1.9123 1.8116 1.7888 1.7933 -32.27%
Adjusted Per Share Value based on latest NOSH - 40,058
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 166.65 466.29 348.74 227.95 103.31 436.74 325.14 -35.98%
EPS 4.77 19.79 17.66 13.07 3.30 19.36 14.80 -53.02%
DPS 6.67 8.57 0.00 0.00 0.00 9.53 0.00 -
NAPS 0.9535 1.8197 1.8635 1.8225 1.7275 1.7048 1.7085 -32.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.58 1.50 1.47 1.15 1.05 0.93 0.90 -
P/RPS 0.90 0.31 0.40 0.48 0.97 0.20 0.26 129.00%
P/EPS 31.55 7.22 7.93 8.39 30.35 4.58 5.80 209.62%
EY 3.17 13.85 12.61 11.92 3.30 21.84 17.26 -67.72%
DY 4.43 6.00 0.00 0.00 0.00 10.75 0.00 -
P/NAPS 1.58 0.79 0.75 0.60 0.58 0.52 0.50 115.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 06/11/09 -
Price 1.45 1.55 1.45 1.30 1.15 0.92 0.90 -
P/RPS 0.83 0.32 0.40 0.54 1.06 0.20 0.26 116.95%
P/EPS 28.96 7.46 7.83 9.48 33.24 4.53 5.80 192.41%
EY 3.45 13.40 12.78 10.55 3.01 22.08 17.26 -65.84%
DY 4.83 5.81 0.00 0.00 0.00 10.87 0.00 -
P/NAPS 1.45 0.81 0.74 0.68 0.63 0.51 0.50 103.49%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment